| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
550,284,207.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
550,284,207.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.60% |
0.87% |
-3.03% |
-2.19% |
-1.88% |
-0.27% |
0.40% |
4.64% |
1.52% |
1.29% |
2.55% |
| EBITDA Growth |
|
-20.22% |
-0.70% |
-11.63% |
6.95% |
8.68% |
-15.58% |
-1.15% |
1.36% |
-85.51% |
5.64% |
-8.45% |
| EBIT Growth |
|
-26.45% |
-1.73% |
-14.70% |
9.20% |
9.05% |
-19.73% |
-1.57% |
1.29% |
-99.26% |
6.73% |
-12.58% |
| NOPAT Growth |
|
-25.32% |
-2.75% |
-15.14% |
9.19% |
7.71% |
-18.05% |
-0.96% |
0.48% |
-99.34% |
5.88% |
-14.38% |
| Net Income Growth |
|
-30.19% |
0.50% |
-12.89% |
8.71% |
12.52% |
-22.04% |
-5.00% |
3.94% |
-125.55% |
6.59% |
-12.44% |
| EPS Growth |
|
-30.00% |
0.00% |
-15.00% |
6.67% |
17.14% |
-22.50% |
-2.94% |
3.13% |
-124.39% |
6.45% |
-12.12% |
| Operating Cash Flow Growth |
|
-14.18% |
98.39% |
13.46% |
-31.23% |
28.06% |
-23.46% |
-76.10% |
-28.12% |
-20.98% |
12.94% |
217.04% |
| Free Cash Flow Firm Growth |
|
169.64% |
504.17% |
396.42% |
154.27% |
103.41% |
-18.49% |
-54.56% |
-79.13% |
-138.56% |
-41.70% |
79.64% |
| Invested Capital Growth |
|
0.08% |
-1.51% |
-1.63% |
-0.90% |
-1.95% |
-1.24% |
0.33% |
1.34% |
1.71% |
0.16% |
-1.28% |
| Revenue Q/Q Growth |
|
7.92% |
-6.29% |
-3.66% |
0.38% |
8.27% |
-4.76% |
-3.01% |
4.62% |
5.04% |
-4.97% |
-1.81% |
| EBITDA Q/Q Growth |
|
10.40% |
12.41% |
-9.34% |
-4.94% |
12.19% |
-12.69% |
6.16% |
-2.52% |
-83.96% |
536.61% |
-8.00% |
| EBIT Q/Q Growth |
|
24.58% |
5.33% |
-11.29% |
-6.19% |
24.41% |
-22.46% |
8.77% |
-3.46% |
-99.09% |
11,114.77% |
-10.91% |
| NOPAT Q/Q Growth |
|
26.53% |
1.46% |
-10.25% |
-5.23% |
24.81% |
-22.81% |
8.47% |
-3.85% |
-99.18% |
12,328.54% |
-12.29% |
| Net Income Q/Q Growth |
|
20.24% |
11.89% |
-13.50% |
-6.59% |
24.46% |
-22.47% |
5.40% |
2.20% |
-130.60% |
423.41% |
-13.42% |
| EPS Q/Q Growth |
|
16.67% |
14.29% |
-15.00% |
-5.88% |
28.13% |
-24.39% |
6.45% |
0.00% |
-130.30% |
430.00% |
-12.12% |
| Operating Cash Flow Q/Q Growth |
|
0.66% |
26.60% |
-41.54% |
-7.69% |
87.45% |
-24.33% |
-81.75% |
177.64% |
106.07% |
8.15% |
-48.76% |
| Free Cash Flow Firm Q/Q Growth |
|
92.67% |
76.61% |
-2.62% |
-23.26% |
54.13% |
-29.22% |
-45.72% |
-64.75% |
-384.68% |
207.02% |
67.27% |
| Invested Capital Q/Q Growth |
|
-0.12% |
-1.33% |
0.57% |
-0.01% |
-1.17% |
-0.63% |
2.17% |
0.99% |
-0.80% |
-2.14% |
0.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.09% |
16.98% |
17.45% |
16.85% |
16.61% |
15.90% |
16.71% |
16.07% |
13.96% |
15.51% |
17.44% |
| EBITDA Margin |
|
9.69% |
11.63% |
10.94% |
10.36% |
10.74% |
9.84% |
10.77% |
10.04% |
1.53% |
10.27% |
9.62% |
| Operating Margin |
|
8.44% |
9.49% |
8.74% |
8.17% |
9.38% |
7.64% |
8.57% |
7.91% |
0.07% |
8.05% |
7.30% |
| EBIT Margin |
|
8.44% |
9.49% |
8.74% |
8.17% |
9.38% |
7.64% |
8.57% |
7.91% |
0.07% |
8.05% |
7.30% |
| Profit (Net Income) Margin |
|
6.11% |
7.30% |
6.55% |
6.10% |
7.01% |
5.71% |
6.20% |
6.06% |
-1.76% |
6.00% |
5.29% |
| Tax Burden Percent |
|
79.53% |
76.60% |
77.50% |
78.30% |
78.55% |
78.20% |
77.98% |
77.67% |
259.88% |
77.58% |
76.37% |
| Interest Burden Percent |
|
91.03% |
100.39% |
96.76% |
95.36% |
95.09% |
95.51% |
92.81% |
98.65% |
-995.26% |
96.15% |
94.91% |
| Effective Tax Rate |
|
20.47% |
23.40% |
22.50% |
21.70% |
21.45% |
21.80% |
22.02% |
22.33% |
0.00% |
22.42% |
23.63% |
| Return on Invested Capital (ROIC) |
|
8.35% |
9.11% |
8.37% |
7.89% |
9.11% |
7.45% |
8.23% |
7.61% |
0.06% |
7.98% |
7.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.43% |
9.15% |
8.05% |
7.44% |
8.47% |
6.95% |
7.41% |
7.46% |
-3.40% |
7.50% |
6.56% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.04% |
2.31% |
2.02% |
1.82% |
1.91% |
1.40% |
1.59% |
1.63% |
-0.71% |
1.41% |
1.34% |
| Return on Equity (ROE) |
|
10.39% |
11.42% |
10.39% |
9.71% |
11.02% |
8.85% |
9.82% |
9.24% |
-0.65% |
9.39% |
8.41% |
| Cash Return on Invested Capital (CROIC) |
|
8.53% |
10.12% |
9.83% |
9.28% |
10.57% |
9.53% |
7.82% |
6.79% |
3.67% |
5.40% |
6.49% |
| Operating Return on Assets (OROA) |
|
7.64% |
8.60% |
7.67% |
7.37% |
8.32% |
6.76% |
7.41% |
7.16% |
0.06% |
7.32% |
6.67% |
| Return on Assets (ROA) |
|
5.53% |
6.61% |
5.75% |
5.51% |
6.22% |
5.05% |
5.37% |
5.49% |
-1.59% |
5.46% |
4.83% |
| Return on Common Equity (ROCE) |
|
10.39% |
11.41% |
10.38% |
9.71% |
11.01% |
8.84% |
9.81% |
9.23% |
-0.65% |
9.37% |
8.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
10.12% |
9.71% |
9.92% |
0.00% |
9.42% |
9.30% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
215 |
218 |
196 |
185 |
231 |
179 |
194 |
186 |
1.52 |
189 |
166 |
| NOPAT Margin |
|
6.72% |
7.27% |
6.77% |
6.39% |
7.37% |
5.97% |
6.68% |
6.14% |
0.05% |
6.24% |
5.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.92% |
-0.04% |
0.32% |
0.45% |
0.64% |
0.50% |
0.81% |
0.14% |
3.46% |
0.49% |
0.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.95% |
- |
- |
- |
1.64% |
1.78% |
1.70% |
0.01% |
1.75% |
1.53% |
| Cost of Revenue to Revenue |
|
83.91% |
83.02% |
82.55% |
83.15% |
83.39% |
84.10% |
83.29% |
83.93% |
86.04% |
84.49% |
82.56% |
| SG&A Expenses to Revenue |
|
6.77% |
8.02% |
9.24% |
8.96% |
7.60% |
8.80% |
8.67% |
8.53% |
7.01% |
7.98% |
10.72% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
7.34% |
7.48% |
8.71% |
8.96% |
6.97% |
8.26% |
8.14% |
8.16% |
13.94% |
7.34% |
10.06% |
| Earnings before Interest and Taxes (EBIT) |
|
270 |
284 |
252 |
237 |
294 |
228 |
248 |
240 |
2.17 |
244 |
217 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
310 |
349 |
316 |
300 |
337 |
294 |
312 |
304 |
49 |
311 |
286 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.14 |
2.08 |
2.43 |
2.23 |
2.13 |
2.11 |
2.03 |
1.99 |
1.66 |
1.70 |
1.49 |
| Price to Tangible Book Value (P/TBV) |
|
15.78 |
14.09 |
15.87 |
14.63 |
12.74 |
12.25 |
11.78 |
11.18 |
9.86 |
9.26 |
7.95 |
| Price to Revenue (P/Rev) |
|
1.37 |
1.35 |
1.59 |
1.47 |
1.43 |
1.42 |
1.37 |
1.33 |
1.08 |
1.11 |
0.97 |
| Price to Earnings (P/E) |
|
20.87 |
20.56 |
25.00 |
22.48 |
21.16 |
22.40 |
21.85 |
21.31 |
27.41 |
27.65 |
25.40 |
| Dividend Yield |
|
3.63% |
3.71% |
3.19% |
3.51% |
3.64% |
3.68% |
3.86% |
3.94% |
4.87% |
4.73% |
5.41% |
| Earnings Yield |
|
4.79% |
4.86% |
4.00% |
4.45% |
4.73% |
4.46% |
4.58% |
4.69% |
3.65% |
3.62% |
3.94% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.89 |
1.87 |
2.15 |
1.98 |
1.93 |
1.92 |
1.84 |
1.80 |
1.52 |
1.57 |
1.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.52 |
1.48 |
1.72 |
1.60 |
1.54 |
1.53 |
1.49 |
1.46 |
1.22 |
1.23 |
1.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.88 |
13.83 |
16.54 |
15.04 |
13.89 |
14.63 |
14.33 |
14.12 |
15.00 |
15.29 |
14.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.16 |
16.81 |
20.29 |
18.38 |
17.24 |
18.03 |
17.68 |
17.43 |
20.51 |
20.34 |
18.93 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.93 |
21.55 |
26.04 |
23.59 |
22.19 |
23.07 |
22.59 |
22.31 |
28.49 |
28.27 |
26.58 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.55 |
14.37 |
16.27 |
16.29 |
14.54 |
15.57 |
17.96 |
18.92 |
17.44 |
16.86 |
13.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.14 |
18.31 |
21.69 |
21.29 |
18.07 |
20.05 |
23.54 |
26.67 |
41.67 |
29.12 |
21.28 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.43 |
0.42 |
0.48 |
0.36 |
0.36 |
0.36 |
0.36 |
0.35 |
0.36 |
0.36 |
0.36 |
| Long-Term Debt to Equity |
|
0.30 |
0.30 |
0.36 |
0.36 |
0.36 |
0.35 |
0.35 |
0.35 |
0.36 |
0.36 |
0.30 |
| Financial Leverage |
|
0.27 |
0.25 |
0.25 |
0.25 |
0.23 |
0.20 |
0.22 |
0.22 |
0.21 |
0.19 |
0.20 |
| Leverage Ratio |
|
1.75 |
1.73 |
1.76 |
1.70 |
1.71 |
1.69 |
1.73 |
1.67 |
1.68 |
1.67 |
1.67 |
| Compound Leverage Factor |
|
1.59 |
1.74 |
1.70 |
1.62 |
1.62 |
1.62 |
1.60 |
1.64 |
-16.76 |
1.61 |
1.59 |
| Debt to Total Capital |
|
29.95% |
29.67% |
32.55% |
26.64% |
26.32% |
26.21% |
26.22% |
26.09% |
26.50% |
26.43% |
26.40% |
| Short-Term Debt to Total Capital |
|
8.60% |
8.55% |
8.18% |
0.08% |
0.07% |
0.07% |
0.07% |
0.06% |
0.06% |
0.06% |
4.67% |
| Long-Term Debt to Total Capital |
|
21.35% |
21.12% |
24.37% |
26.56% |
26.25% |
26.14% |
26.15% |
26.03% |
26.44% |
26.37% |
21.73% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.04% |
0.04% |
0.09% |
0.09% |
0.10% |
0.09% |
0.09% |
0.09% |
0.14% |
0.14% |
0.13% |
| Common Equity to Total Capital |
|
70.01% |
70.29% |
67.37% |
73.27% |
73.59% |
73.63% |
73.69% |
73.82% |
73.29% |
73.43% |
73.47% |
| Debt to EBITDA |
|
2.50 |
2.55 |
3.04 |
2.24 |
2.16 |
2.29 |
2.30 |
2.29 |
2.91 |
2.93 |
3.01 |
| Net Debt to EBITDA |
|
1.38 |
1.23 |
1.27 |
1.27 |
1.04 |
1.03 |
1.19 |
1.22 |
1.65 |
1.41 |
1.50 |
| Long-Term Debt to EBITDA |
|
1.78 |
1.82 |
2.27 |
2.24 |
2.15 |
2.28 |
2.29 |
2.28 |
2.90 |
2.92 |
2.47 |
| Debt to NOPAT |
|
3.95 |
3.98 |
4.78 |
3.52 |
3.44 |
3.61 |
3.62 |
3.62 |
5.52 |
5.41 |
5.71 |
| Net Debt to NOPAT |
|
2.18 |
1.92 |
1.99 |
1.99 |
1.65 |
1.62 |
1.87 |
1.93 |
3.13 |
2.61 |
2.85 |
| Long-Term Debt to NOPAT |
|
2.81 |
2.83 |
3.58 |
3.51 |
3.44 |
3.60 |
3.61 |
3.61 |
5.51 |
5.40 |
4.70 |
| Altman Z-Score |
|
3.57 |
3.58 |
3.65 |
3.95 |
3.81 |
3.82 |
3.75 |
3.72 |
3.31 |
3.47 |
3.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.06% |
0.06% |
0.10% |
0.09% |
0.09% |
0.14% |
0.13% |
0.12% |
0.21% |
0.21% |
0.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.43 |
1.49 |
1.73 |
2.29 |
2.32 |
2.45 |
2.47 |
2.47 |
2.47 |
2.66 |
1.94 |
| Quick Ratio |
|
0.68 |
0.77 |
0.97 |
0.98 |
1.13 |
1.23 |
1.09 |
1.04 |
1.08 |
1.26 |
0.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
207 |
365 |
356 |
273 |
421 |
298 |
162 |
57 |
-162 |
174 |
290 |
| Operating Cash Flow to CapEx |
|
313.86% |
855.85% |
396.38% |
333.08% |
487.95% |
428.67% |
75.22% |
217.08% |
353.22% |
506.20% |
218.72% |
| Free Cash Flow to Firm to Interest Expense |
|
11.27 |
19.94 |
16.41 |
12.72 |
21.66 |
15.30 |
8.28 |
2.93 |
-8.28 |
8.80 |
14.65 |
| Operating Cash Flow to Interest Expense |
|
17.38 |
22.04 |
10.89 |
10.16 |
21.03 |
15.89 |
2.89 |
8.05 |
16.48 |
17.70 |
9.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.84 |
19.47 |
8.14 |
7.11 |
16.72 |
12.18 |
-0.95 |
4.34 |
11.81 |
14.20 |
4.90 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.91 |
0.91 |
0.88 |
0.90 |
0.89 |
0.89 |
0.87 |
0.91 |
0.90 |
0.91 |
0.91 |
| Accounts Receivable Turnover |
|
14.37 |
15.78 |
16.13 |
15.83 |
14.58 |
15.69 |
16.16 |
16.17 |
15.11 |
16.59 |
16.25 |
| Inventory Turnover |
|
5.95 |
6.12 |
5.86 |
5.88 |
6.08 |
6.41 |
5.85 |
5.81 |
6.15 |
6.48 |
5.92 |
| Fixed Asset Turnover |
|
5.62 |
5.67 |
5.63 |
5.57 |
5.47 |
5.50 |
5.48 |
5.50 |
5.46 |
5.50 |
5.61 |
| Accounts Payable Turnover |
|
12.73 |
13.42 |
13.90 |
14.46 |
13.14 |
13.66 |
14.14 |
14.59 |
13.92 |
14.87 |
14.86 |
| Days Sales Outstanding (DSO) |
|
25.39 |
23.13 |
22.63 |
23.05 |
25.04 |
23.27 |
22.59 |
22.57 |
24.16 |
22.00 |
22.47 |
| Days Inventory Outstanding (DIO) |
|
61.31 |
59.64 |
62.27 |
62.04 |
60.04 |
56.91 |
62.38 |
62.79 |
59.38 |
56.29 |
61.67 |
| Days Payable Outstanding (DPO) |
|
28.67 |
27.20 |
26.26 |
25.25 |
27.78 |
26.73 |
25.82 |
25.01 |
26.21 |
24.55 |
24.57 |
| Cash Conversion Cycle (CCC) |
|
58.04 |
55.58 |
58.65 |
59.84 |
57.29 |
53.46 |
59.15 |
60.35 |
57.33 |
53.74 |
59.57 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,742 |
9,612 |
9,667 |
9,666 |
9,553 |
9,493 |
9,699 |
9,795 |
9,716 |
9,508 |
9,574 |
| Invested Capital Turnover |
|
1.24 |
1.25 |
1.24 |
1.23 |
1.24 |
1.25 |
1.23 |
1.24 |
1.26 |
1.28 |
1.27 |
| Increase / (Decrease) in Invested Capital |
|
7.88 |
-147 |
-160 |
-88 |
-189 |
-119 |
32 |
129 |
164 |
15 |
-125 |
| Enterprise Value (EV) |
|
18,394 |
17,941 |
20,769 |
19,179 |
18,415 |
18,244 |
17,818 |
17,616 |
14,741 |
14,927 |
13,301 |
| Market Capitalization |
|
16,559 |
16,336 |
19,168 |
17,551 |
17,032 |
16,954 |
16,332 |
16,079 |
13,106 |
13,533 |
11,859 |
| Book Value per Share |
|
$14.15 |
$14.34 |
$14.40 |
$14.35 |
$14.58 |
$14.62 |
$14.61 |
$14.70 |
$14.37 |
$14.43 |
$14.45 |
| Tangible Book Value per Share |
|
$1.92 |
$2.12 |
$2.21 |
$2.19 |
$2.44 |
$2.52 |
$2.52 |
$2.62 |
$2.42 |
$2.66 |
$2.71 |
| Total Capital |
|
11,048 |
11,160 |
11,706 |
10,737 |
10,863 |
10,904 |
10,900 |
10,950 |
10,781 |
10,811 |
10,820 |
| Total Debt |
|
3,309 |
3,311 |
3,810 |
2,860 |
2,859 |
2,857 |
2,858 |
2,857 |
2,857 |
2,857 |
2,856 |
| Total Long-Term Debt |
|
2,359 |
2,357 |
2,853 |
2,852 |
2,851 |
2,850 |
2,851 |
2,850 |
2,851 |
2,851 |
2,351 |
| Net Debt |
|
1,831 |
1,601 |
1,590 |
1,618 |
1,373 |
1,281 |
1,476 |
1,528 |
1,620 |
1,379 |
1,428 |
| Capital Expenditures (CapEx) |
|
102 |
47 |
60 |
65 |
84 |
72 |
75 |
72 |
91 |
69 |
82 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,183 |
1,078 |
1,120 |
1,134 |
1,088 |
1,075 |
1,263 |
1,353 |
1,328 |
1,221 |
1,336 |
| Debt-free Net Working Capital (DFNWC) |
|
1,936 |
2,060 |
2,629 |
1,696 |
1,855 |
1,941 |
1,962 |
1,984 |
2,032 |
2,122 |
2,196 |
| Net Working Capital (NWC) |
|
985 |
1,106 |
1,672 |
1,688 |
1,847 |
1,934 |
1,954 |
1,977 |
2,025 |
2,115 |
1,691 |
| Net Nonoperating Expense (NNE) |
|
19 |
-0.85 |
6.34 |
8.59 |
11 |
8.02 |
14 |
2.51 |
58 |
7.28 |
8.44 |
| Net Nonoperating Obligations (NNO) |
|
2,003 |
1,764 |
1,770 |
1,789 |
1,549 |
1,446 |
1,657 |
1,702 |
1,792 |
1,555 |
1,610 |
| Total Depreciation and Amortization (D&A) |
|
40 |
64 |
64 |
64 |
42 |
66 |
64 |
65 |
47 |
67 |
69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.77% |
8.89% |
9.29% |
9.47% |
9.13% |
9.02% |
10.59% |
11.22% |
10.97% |
10.05% |
10.94% |
| Debt-free Net Working Capital to Revenue |
|
15.99% |
16.98% |
21.83% |
14.16% |
15.56% |
16.30% |
16.45% |
16.45% |
16.78% |
17.47% |
17.97% |
| Net Working Capital to Revenue |
|
8.14% |
9.12% |
13.88% |
14.09% |
15.50% |
16.24% |
16.39% |
16.39% |
16.73% |
17.42% |
13.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.35 |
$0.40 |
$0.35 |
$0.32 |
$0.40 |
$0.31 |
$0.33 |
$0.33 |
($0.10) |
$0.33 |
$0.29 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
546.42M |
547.02M |
547.87M |
548.69M |
548.13M |
549.46M |
550.28M |
550.41M |
550.16M |
550.48M |
550.56M |
| Adjusted Diluted Earnings per Share |
|
$0.35 |
$0.40 |
$0.34 |
$0.32 |
$0.41 |
$0.31 |
$0.33 |
$0.33 |
($0.10) |
$0.33 |
$0.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
548.98M |
547.92M |
548.69M |
549.27M |
548.83M |
549.85M |
550.61M |
550.72M |
550.50M |
550.71M |
550.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
546.84M |
547.69M |
548.31M |
548.36M |
549.01M |
549.91M |
549.89M |
550.00M |
550.11M |
550.28M |
550.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
215 |
218 |
196 |
185 |
231 |
179 |
194 |
186 |
1.52 |
189 |
166 |
| Normalized NOPAT Margin |
|
6.72% |
7.27% |
6.77% |
6.39% |
7.37% |
5.97% |
6.68% |
6.14% |
0.05% |
6.24% |
5.58% |
| Pre Tax Income Margin |
|
7.69% |
9.53% |
8.46% |
7.79% |
8.92% |
7.30% |
7.95% |
7.80% |
-0.68% |
7.74% |
6.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
14.71 |
15.52 |
11.64 |
11.03 |
15.16 |
11.73 |
12.73 |
12.32 |
0.11 |
12.35 |
10.95 |
| NOPAT to Interest Expense |
|
11.70 |
11.89 |
9.02 |
8.64 |
11.90 |
9.17 |
9.92 |
9.57 |
0.08 |
9.58 |
8.37 |
| EBIT Less CapEx to Interest Expense |
|
9.17 |
12.95 |
8.89 |
7.98 |
10.85 |
8.03 |
8.88 |
8.61 |
-4.55 |
8.86 |
6.83 |
| NOPAT Less CapEx to Interest Expense |
|
6.16 |
9.31 |
6.27 |
5.59 |
7.59 |
5.47 |
6.08 |
5.86 |
-4.59 |
6.09 |
4.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
74.78% |
75.72% |
79.03% |
78.23% |
76.43% |
81.92% |
83.56% |
83.39% |
132.53% |
130.41% |
137.02% |
| Augmented Payout Ratio |
|
76.33% |
75.72% |
79.03% |
78.23% |
76.43% |
81.92% |
83.56% |
83.39% |
132.53% |
130.41% |
137.02% |